[TENAGA] YoY Annualized Quarter Result on 30-Nov-2010 [#1]

Announcement Date
19-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -10.46%
YoY- 1.44%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 38,289,600 36,523,200 34,777,600 30,924,800 29,353,200 29,658,400 24,833,200 7.47%
PBT 6,466,400 8,010,400 -53,600 4,009,600 3,892,400 -3,090,800 6,576,000 -0.27%
Tax 463,200 -2,348,800 -252,000 -1,135,600 -1,102,400 -672,000 -508,400 -
NP 6,929,600 5,661,600 -305,600 2,874,000 2,790,000 -3,762,800 6,067,600 2.23%
-
NP to SH 7,001,200 5,662,000 -296,400 2,866,000 2,825,200 -3,776,400 6,059,600 2.43%
-
Tax Rate -7.16% 29.32% - 28.32% 28.32% - 7.73% -
Total Cost 31,360,000 30,861,600 35,083,200 28,050,800 26,563,200 33,421,200 18,765,600 8.92%
-
Net Worth 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 24,629,826 25,558,792 6.28%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 24,629,826 25,558,792 6.28%
NOSH 5,643,786 5,505,640 5,453,883 4,352,259 4,338,451 4,334,710 4,331,998 4.50%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 18.10% 15.50% -0.88% 9.29% 9.50% -12.69% 24.43% -
ROE 19.00% 17.09% -1.00% 10.98% 10.71% -15.33% 23.71% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 678.44 663.38 637.67 710.55 676.58 684.21 573.25 2.84%
EPS 124.04 102.84 -5.44 52.64 65.12 -87.12 139.88 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.529 6.019 5.453 6.00 6.082 5.682 5.90 1.70%
Adjusted Per Share Value based on latest NOSH - 4,352,259
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 658.70 628.31 598.28 532.00 504.96 510.21 427.20 7.47%
EPS 120.44 97.40 -5.10 49.30 48.60 -64.97 104.24 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.339 5.7008 5.1162 4.4923 4.5393 4.2371 4.3969 6.28%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 9.86 6.94 5.65 5.44 5.39 3.78 9.25 -
P/RPS 1.45 1.05 0.89 0.77 0.80 0.55 1.61 -1.72%
P/EPS 7.95 6.75 -103.96 8.26 8.28 -4.34 6.61 3.12%
EY 12.58 14.82 -0.96 12.10 12.08 -23.05 15.12 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.15 1.04 0.91 0.89 0.67 1.57 -0.64%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 23/01/14 23/01/13 17/01/12 19/01/11 20/01/10 19/01/09 15/01/08 -
Price 11.50 6.96 6.23 6.49 5.22 3.87 6.37 -
P/RPS 1.70 1.05 0.98 0.91 0.77 0.57 1.11 7.35%
P/EPS 9.27 6.77 -114.63 9.86 8.02 -4.44 4.55 12.58%
EY 10.79 14.78 -0.87 10.15 12.48 -22.51 21.96 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.16 1.14 1.08 0.86 0.68 1.08 8.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment